[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -7.43%
YoY- -79.83%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 771,060 728,846 579,788 615,114 574,240 516,314 487,030 7.95%
PBT -3,428 10,496 1,788 -27,226 -16,792 -18,242 6,956 -
Tax -2,466 -2,914 -2,220 -508 1,370 -1,978 -2,670 -1.31%
NP -5,894 7,582 -432 -27,734 -15,422 -20,220 4,286 -
-
NP to SH -5,894 7,582 -432 -27,734 -15,422 -20,220 4,286 -
-
Tax Rate - 27.76% 124.16% - - - 38.38% -
Total Cost 776,954 721,264 580,220 642,848 589,662 536,534 482,744 8.25%
-
Net Worth 124,848 254,499 241,294 232,891 254,499 279,707 171,680 -5.16%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 124,848 254,499 241,294 232,891 254,499 279,707 171,680 -5.16%
NOSH 120,047 120,047 120,047 120,047 120,047 120,046 60,028 12.23%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -0.76% 1.04% -0.07% -4.51% -2.69% -3.92% 0.88% -
ROE -4.72% 2.98% -0.18% -11.91% -6.06% -7.23% 2.50% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 642.30 607.13 482.97 512.39 478.35 430.10 811.34 -3.81%
EPS -4.90 6.32 -0.36 -23.10 -12.84 -16.84 7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 2.12 2.01 1.94 2.12 2.33 2.86 -15.50%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 642.30 607.13 482.97 512.39 478.35 430.09 405.70 7.95%
EPS -4.90 6.32 -0.36 -23.10 -12.84 -16.84 3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 2.12 2.01 1.94 2.12 2.33 1.4301 -5.16%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.27 1.38 1.12 1.08 1.10 1.70 2.45 -
P/RPS 0.20 0.23 0.23 0.21 0.23 0.40 0.30 -6.53%
P/EPS -25.87 21.85 -311.23 -4.67 -8.56 -10.09 34.31 -
EY -3.87 4.58 -0.32 -21.39 -11.68 -9.91 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.65 0.56 0.56 0.52 0.73 0.86 5.99%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 26/08/20 21/08/19 20/08/18 23/08/17 16/08/16 -
Price 0.925 1.37 1.08 1.15 1.16 1.60 2.31 -
P/RPS 0.14 0.23 0.22 0.22 0.24 0.37 0.28 -10.90%
P/EPS -18.84 21.69 -300.12 -4.98 -9.03 -9.50 32.35 -
EY -5.31 4.61 -0.33 -20.09 -11.07 -10.53 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.65 0.54 0.59 0.55 0.69 0.81 1.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment